EXR Extra Space Storage
Intrinsic value$131.00
Price (at call)$139.93
Margin of safety
-6.4%
vs market (rating basis)
+84.9%
Model unavailable; showing baseline valuation.
⚠ LLM error: empty response; using baseline
The story
Value drivers
| AFFO growth (Y1) | 12.0% |
| Terminal AFFO growth | 3.0% |
| AFFO / FFO ratio | 80.0% |
| Beta | 1.19 |
| Failure probability | 0.0% |
| Cost of equity | 10.1% |
Valuation bridge
| PV of AFFO (explicit) | 12.62B |
| PV of terminal value | 15.06B |
| Equity value | 27.68B |
| ÷ shares → per share | $131.00 |
News
neutral -0.10 · 8 articles
- Why Is Extra Space Storage (EXR) Down 5.7% Since Last Earnings Report?
- Are Wall Street Analysts Predicting Extra Space Storage Stock Will Climb or Sink?
- Extra Space Storage (EXR) Keeps Income In Focus Following Its Dividend Declaration
- Extra Space Storage (EXR) Stock Could Be Undervalued On Cash Flow Yet Full On Earnings
- APLE vs. EXR: Which Stock Is the Better Value Option?
- 5 Recession-Proof Stocks Hiding in Cardboard Boxes
- APLE or EXR: Which Is the Better Value Stock Right Now?
- Self-Storage REITs Show Mixed NOI in Q2 2026 Earnings
Projected AFFO
| Yr | FFO | AFFO | Growth | PV |
|---|---|---|---|---|
| 1 | 1.86B | 1.49B | 12.0% | 1.35B |
| 2 | 2.07B | 1.66B | 11.0% | 1.37B |
| 3 | 2.28B | 1.82B | 10.0% | 1.36B |
| 4 | 2.48B | 1.99B | 9.0% | 1.35B |
| 5 | 2.68B | 2.14B | 8.0% | 1.32B |
| 6 | 2.87B | 2.29B | 7.0% | 1.29B |
| 7 | 3.04B | 2.43B | 6.0% | 1.24B |
| 8 | 3.19B | 2.55B | 5.0% | 1.18B |
| 9 | 3.32B | 2.66B | 4.0% | 1.11B |
| 10 | 3.42B | 2.74B | 3.0% | 1.04B |